Valuation CAPN ENERPAR London S.E.

Stocks

End-of-day quote London S.E. Other stock markets 11:35:07 2024-05-23 EDT			5-day change	1st Jan Change
249.74 ^GBX	+28.07%		+8.29%	+15.57%

06-10	Another Deltic Energy suitor drops out as Neo Next+ takeover looms	AN
06-09	Blue Concept Faces Final Deadline on Deltic Energy Takeover Offer	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,253	973.2	198.9	255.6	180.2	291.2	-	-
Change	-	-22.31%	-79.56%	28.47%	-29.49%	61.61%	-	-
Enterprise Value (EV) ¹	1,119	379.3	128.6	231.5	87.89	153.2	89.18	16.51
Change	-	-66.11%	-66.09%	79.94%	-62.03%	74.28%	-41.78%	-81.48%
P/E Ratio	1.45x	-22.1x	-2.88x	26.2x	11.4x	3.13x	3.28x	-
PBR	0.7x	0.93x	1.03x	-	-	0.64x	0.54x	-
PEG	-	0x	-0x	-0x	0.2x	0x	-0.71x	-
Capitalization / Revenue	2.67x	4.24x	0.99x	1.73x	1.34x	1.55x	1.47x	1.43x
EV / Revenue	2.39x	1.65x	0.64x	1.57x	0.65x	0.81x	0.45x	0.08x
EV / EBITDA	6.25x	6.47x	1.4x	1.98x	1.52x	1.05x	0.61x	-
EV / EBIT	10.6x	-5.32x	-3.63x	7.69x	15.4x	1.49x	0.93x	-
EV / FCF	12.4x	-3.6x	-1.28x	5.2x	1.2x	2.85x	1.36x	0.19x
FCF Yield	8.09%	-27.8%	-78.4%	19.2%	83.3%	35.1%	73.4%	521%
Dividend per Share ²	-	-	-	0.5767	-	-	-	-
Rate of return	-	-	-	15.7%	-	-	-	-
EPS ²	7.128	-0.579	-0.9556	0.14	0.23	1.355	1.292	-
Distribution rate	-	-	-	412%	-	-	-	-
Net sales ¹	468.9	229.6	201	147.8	134.9	188.3	198.2	203.8
EBITDA ¹	179	58.6	91.7	116.9	57.9	145.2	147.2	-
EBIT ¹	105.4	-71.3	-35.4	30.1	5.7	103.1	95.8	-
Net income ¹	894.5	-51	-144	10.6	16.5	95.6	91.1	-
Net Debt ¹	-133.4	-593.9	-70.3	-24.1	-92.3	-138	-202	-274.7
Reference price ²	10.337	12.789	2.753	3.668	2.627	4.241	4.241	4.241
Nbr of stocks (in thousands)	121,182	76,099	72,268	69,669	68,588	68,666	-	-
Announcement Date	3/8/22	4/27/23	3/28/24	3/27/25	3/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CONOCOPHILLIPS	11.07x	2.1x	4.82x	3.04%	136B
CANADIAN NATURAL RESOURCES LIMITED	10.99x	3.04x	5.75x	4.12%	90.18B
EOG RESOURCES, INC.	7.48x	2.52x	4.16x	3.13%	70.33B
OCCIDENTAL PETROLEUM CORPORATION	7.11x	2.39x	3.86x	1.91%	53.38B
DIAMONDBACK ENERGY, INC.	11.29x	3.41x	4.76x	2.3%	52.92B
CENOVUS ENERGY INC.	8.15x	1.26x	4.28x	2.33%	49.14B
DEVON ENERGY CORPORATION	8.91x	2.27x	4.4x	2.75%	49.47B
WOODSIDE ENERGY GROUP LTD	10.26x	3.04x	4.4x	7.54%	40.4B
EQT CORPORATION	10.45x	3.79x	5.38x	1.28%	32.13B
Average	9.52x	2.65x	4.64x	3.16%	63.73B
Weighted average by Cap.	9.74x	2.55x	4.71x	3.18%